| State: Odisha |
District: Bargarh |
Block: Bhatli |
Gram Panchayat: Kelendapali |
Work Code: OD/347/3314/116425/380678/00040309 (Improvement of road from Pandaritarai to Khaliapali)
Project Category: Road
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Bhatli |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 18-11-2025 |
| Date of Completion: 26-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Maintenance and improvement of Road infrastructure |
Project Sub-Category: Mettalling Road |
| Project Type: Repair and Maintenance |
Name of Executant: Krushna Chandra Kisan |
Administrative Approval Details
Approval No.: OD/347/3314/116425/380678/00040309/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3314/116425/380678/00040309/TS
Fund Sanction No.: 29133
Fund Sanction Amount (in Rs.): 400000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
Cum |
98.28 |
1264.5039970675 |
124275.45283179 |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
98.28 |
2744.8710971111 |
269765.93142408 |
Total Amount (in Rs.): 394041.38425587
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
98.28 |
Cubic Meter |
1.1333922261484 |
111.38978798587 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) : Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
98.28 |
Cubic Meter |
0.69444444444444 |
68.25 |
0.028 |
2.75184 |
0.0055555555555556 |
0.546 |
| Total Qty |
179.63978798587 |
0.546 |
2.75184 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
82993.58204947 |
306.852 |
1408.94208 |
Total Labour Amount (in Rs.): 84709.37612947
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRMMR0037 |
BRM075 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
98.28 |
Cum |
0.89578798586572 |
88.038043250883 |
0.384 |
37.73952 |
- |
- |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
98.28 |
Cum |
0.3 |
29.484 |
- |
- |
0.4 |
39.312 |
1.21 |
118.9188 |
| Total Qty |
117.52204325088 |
37.73952 |
39.312 |
118.9188 |
| Rate Per Unit |
338.09 |
531.61 |
10 |
1524.76 |
| Total Amount |
39733.027602691 |
20062.7062272 |
393.12 |
181322.629488 |
Total Material Amount (in Rs.): 241511.48331789
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM025 |
BRM029 |
BRM075 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
98.28 |
Cum |
0.89578798586572 |
88.038043250883 |
0.384 |
37.73952 |
- |
- |
| 2 |
Road Work (AR1341a) :.Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam - Providing, laying, spreading and compacting Grading-I stone aggregates of specific sizes using moorum or gravel to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
98.28 |
Cum |
0.3 |
29.484 |
- |
- |
1.21 |
118.9188 |
| Total Qty |
117.52204325088 |
37.73952 |
118.9188 |
| Rate Per Unit |
165.25 |
165.25 |
249.5 |
| Total Amount |
19420.517647208 |
6236.45568 |
29670.2406 |
Total Royalty Amount (in Rs.): 55327.213927208
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 2017.5
|
Rs. 2017.5 |
| 2 |
Contingency @
1%
|
Rs. 3940.4138425587 |
Total Addition Component Amount (in Rs.): 5957.9138425587
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
0.5%
|
Rs. 1999.9964904921 |
| 2 |
Royalty @
Rs. 20893.598713781
|
Rs. 20893.598713781 |
| 3 |
Additional Royalty @
Rs. 31299.57540636
|
Rs. 31299.57540636 |
| 4 |
EMF @
Rs. 1044.679935689
|
Rs. 1044.679935689 |
| 5 |
DMF @
Rs. 2089.3598713781
|
Rs. 2089.3598713781 |
| 6 |
Labour Cess @
1%
|
Rs. 3999.9929809843 |
Total Deduction Component Amount (in Rs.): 61327.203398685
Total Net Amount (in Rs.): 338672.09469975
